Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.6% first-year return on $270k initial cash invested.
-17.6%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$4,713
Rent
-$3,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,021
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,713
Total Expenses
$8,679
Mortgage P&I
132%
$6,211
Property Taxes
9%
$429
Home Insurance
9%
$436
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$518